| Developer | |
| Equity Residual ( 1 196) | 8311 |
| Net Cash Flow (NCF) ( 1 699) | 3255 |
| Subtotal | 11566 |
| Lender | |
| Orig.Mtge(s) ( 2 240) | ¯34241 |
| Mtge Interest ( 2 660) | 18537 |
| Mtge Amortization ( 2 670) | 3163 |
| Mtge Amortization ( 2 670) | 4739 |
| Subtotal | ¯7802 |
| Investor | |
| Investment ( 3 310) | ¯37187 |
| Total | ¯33423 |